EX-99 2 cfbk-20190812xex99.htm EX-99 Exhibit 99 earnings release 63019

                                                                                                                                                     Exhibit 99

CentralFedCORPBlack













 



 

PRESS RELEASE

 

FOR IMMEDIATE RELEASE:

August 12, 2019

For Further Information:

Timothy T. O'Dell, President & CEO



Phone:  614.334.7979



Fax:  614.334.7980





CENTRAL FEDERAL CORPORATION ANNOUNCES 2nd QUARTER 2019 FINANCIAL RESULTS



Worthington/Columbus, Ohio – August 12, 2019 – Central Federal Corporation (NASDAQ: CFBK) (the “Company”) today announced financial results for the second quarter and year to date ended June 30, 2019.



Second Quarter Highlights

·

Net income for the quarter more than doubled (up 102%) when compared to the same quarter of 2018.  Net income is up 106% for the first half of 2019 compared to the same six month period of 2018.

·

Return on average assets increased to 1.28% for the quarter.

·

Diluted earnings per share (EPS) increased $0.16, or 41%, compared to the prior quarter.

·

Book Value per common share increased year-to-date by $0.88, or 8.4%, to $11.39.

·

Net gain on sales of loans increased by 364%  for the quarter when compared to the same quarter of 2018 due primarily to the investment in expanding the residential mortgage lending business.



Timothy T. O’Dell, President and CEO, commented, “We remain pleased with our continued expansion of and progression of earnings, with earnings more than doubling for the first half of 2019.  We feel our loan and deposit pipelines are strong making us bullish for continued strong growth performance during the second half of 2019. We are gaining traction in Cincinnati, our newest regional market, and our mortgage lending is giving a solid lift to our fee income up 364% when compared to the same quarter of 2018.  We are growing book value, and we believe also franchise value, at an accelerating pace.”

Robert E. Hoeweler, Chairman of the Board, added “Our experienced leadership team continues to execute well. We are benefitting from the resulting increased scale from our organic growth.  Our loan growth for the first half of 2019 is solid, up $48.0 million or 8.7%, following a year in which our loan growth was up 35% for 2018.  Our business approach and philosophy resonates with our targeted market including entrepreneurs and closely held businesses.  Our team has achieved top-tier loan growth among our peers, while maintaining strong credit quality.  We believe we have a strong infrastructure in place to be able to pursue potential strategic acquisitions to augment our strong organic growth.”


 

 

Overview of Results 

Net income for the three months ended June 30, 2019 totaled $2.3 million and increased $1.2 million, or 101.8%, compared to net income of $1.1 million for the three months ended June 30, 2018.   Net income attributable to common stockholders for the three months ended June 30, 2019, totaled $2.4 million (or $0.55 per diluted common share) and increased $1.3 million compared to net income attributable to common stockholders of $1.1 million (or $0.25 per diluted common share) for the three months ended June 30, 2018

Net income for the six months ended June 30, 2019 totaled $4.0 million and increased $2.1 million, or 106.1%, compared to net income of $1.9 million for the six months ended June 30, 2018.   Net income attributable to common stockholders for the six months ended June 30, 2019, totaled $4.1 million (or $0.93 per diluted common share) and increased $2.2 million compared to net income attributable to common stockholders of $1.9 million (or $0.42 per diluted common share) for the six months ended June 30, 2018.

Net interest income.  Net interest income totaled $5.2 million for the quarter ended June 30, 2019 and increased $882,000, or 20.3%, compared to net interest income of  $4.3 million for the quarter ended June 30, 2018.  The increase in net interest income was primarily due to a $2.6 million, or 45.0%, increase in interest income, partially offset by a $1.8 million, or 115.5%, increase in interest expense.  The increase in interest income was primarily attributed to a $171.8 million, or 33.9%, increase in average interest-earning assets outstanding, resulting primarily from an increase in net loans, increased loan fees, and a 38bps increase in average yield on interest-earning assets.  The increase in interest expense was attributed to an 85bps increase in the average cost of funds on interest-bearing liabilities and a $154.0 million, or 39.7%, increase in average interest-bearing liabilities.  As a result, the net interest margin of 3.08% for the quarter ended June 30, 2019 decreased 35bps compared to the net interest margin of 3.43% for the quarter ended June 30, 2018.

Net interest income totaled $10.3 million for the six months ended June 30, 2019 and increased $2.0 million, or 25.1%, compared to net interest income of $8.3  million for the six months ended June 30, 2018.  The increase in net interest income was primarily due to a $5.4 million, or 49.9%, increase in interest income, partially offset by a $3.4 million, or 125.5%, increase in interest expense.  The increase in interest income was primarily attributed to a $174.8 million, or 36.2%, increase in average interest-earning assets outstanding, resulting primarily from an increase in net loans, and a 46bps increase in average yield on interest-earning assets.  The increase in interest expense was attributed to an 89bps increase in the average cost of funds on interest-bearing liabilities and a $149.1 million, or 40.1%, increase in average interest-bearing liabilities.  As a result, the net interest margin of 3.14% for the six months ended June 30, 2019 decreased 28bps compared to the net interest margin of 3.42% for the six months ended June 30, 2018.

Provision for loan and lease losses.  There was no provision for loan and lease losses for the quarter ended June 30, 2019 or the quarter ended June 30, 2018, which is due to strong credit quality and net recoveries.  Net recoveries totaled $5,000 for each of the quarters ended June 30, 2019 and June 30, 2018.

There was no provision for loan and lease losses for the six months ended June 30, 2019 or the six months ended June 30, 2018, which is due to strong credit quality and net recoveries.  Net recoveries for the six months ended June 30, 2019 totaled $17,000, compared to net recoveries of $11,000 for the six months ended June 30, 2018.

Noninterest income.  Noninterest income for the quarter ended June 30, 2019 totaled $2.6 million and increased $1.8 million, or 250.4%, compared to $732,000 for the quarter ended June 30, 2018.  The increase was primarily due to a $1.9 million increase in net gain on sale of loans.  The increase in net gain on sale of loans was a result of increased sales volume related to our residential mortgage lending business. 

Noninterest income for the six months ended June 30, 2019 totaled $4.3 million and increased $3.1 million, or 251.1%, compared to $1.2 million for the six months ended June 30, 2018.  The increase was primarily due to a $3.0 million increase in net gain on sale of loans.  The increase in net gain on sale of loans was a result of increased sales volume related to our residential mortgage lending business. 

Noninterest expense.  Noninterest expense for the quarter ended June 30, 2019 totaled $4.9 million and increased $1.2 million, or 34.4%, compared to $3.7 million for the quarter ended June 30, 2018.  The increase in noninterest expense during the three months ended June 30, 2019 was primarily due to a $630,000 increase in salaries and employee benefits expense and a  $246,000 increase in advertising and marketing expense. The increase in salaries and employee benefits expense was primarily due to the expansion of our residential mortgage lending business, consistent with our focus on driving noninterest income, coupled with an increase in personnel to support our growth, infrastructure and risk management practices.  The


 

 

increase in advertising and marketing expense is primarily due to increased expenditures related to leads-based marketing expense to drive revenue growth in our residential mortgage lending business. 

Noninterest expense for the six months ended June 30, 2019 totaled $9.6 million and increased $2.5 million, or 35.9%, compared to $7.1 million for the six months ended June 30, 2018.  The increase in noninterest expense during the six months ended June 30, 2019 was primarily due to a $1.2 million increase in salaries and employee benefits expense and a $605,000 increase in advertising and marketing expense. The increase in salaries and employee benefits expense was primarily due to the expansion of our residential mortgage lending business, consistent with our focus on driving noninterest income, coupled with increases in personnel due to our geographic expansion and to support our growth, infrastructure and risk management practices.  The increase in advertising and marketing expense is primarily due to increased expenditures related to leads-based marketing expense to drive revenue growth in our residential mortgage lending business.

Income tax expense.  Income tax expense was $583,000 for the quarter ended June 30, 2019,  an increase of $304,000, compared to $279,000 for the quarter ended June 30, 2018The effective tax rate for the quarter ended June 30, 2019 was approximately 20.4%, as compared to approximately 19.8% for the quarter ended June 30, 2018.  

Income tax expense was $1.0 million for the six months ended June 30, 2019, an increase of $537,000, compared to $465,000 for the six months ended June 30, 2018.  The effective tax rate for the six months ended June 30, 2019 was approximately 20.2%, as compared to approximately 19.5% for the six months ended June 30, 2018.

Balance Sheet Activity

General.  Assets totaled $721.0 million at June 30, 2019 and increased $56.0 million, or 8.4%, from $665.0 million at December 31, 2018.  The increase was primarily due to a $48.0 million increase in net loan balances and a $34.8 million increase in loans held for sale, partially offset by a $33.0 million decrease in cash and cash equivalents.

Cash and cash equivalentsCash and cash equivalents totaled $34.3 million at June 30, 2019, and decreased  $33.0 million, or 49.0%, from $67.3 million at December 31, 2018.  The decrease in cash and cash equivalents was primarily attributed to an increase in loans and loans held for sale, partially offset by an increase in deposit balances. 

Securities.  Securities available for sale totaled $10.2 million at June 30, 2019, and increased  $75,000, or 0.7%, compared to $10.1 million at December 31, 2018The increase was primarily due to a security purchase, partially offset by principal maturities. 

Loans and Leases.    Net loans and leases totaled $598.7 million at June 30, 2019, and increased $48.0 million, or 8.7%, from $550.7 million at December 31, 2018.  The increase was primarily due to  a $19.6 million increase in commercial loan balances, a $17.1 million increase in commercial real estate loan balances, and a  $13.1 million increase in single-family loan balances, partially offset by a $2.3 million decrease in consumer loan balancesThe increases in the aforementioned loan balances were primarily due to increased sales activity and new relationships

Allowance for loan and lease losses (ALLL).    The allowance for loan and lease losses totaled $7.0 million at June 30, 2019, and increased $17,000, or 0.2%, from  $7.0 million at December 31, 2018.  The increase in the ALLL is due to net recoveries during the six months ended June 30, 2019.  The ratio of the ALLL to total loans was 1.16% at June 30, 2019, compared to 1.26% at December 31, 2018

Deposits.  Deposits totaled $628.6 million at June 30, 2019, an increase of $48.8 million, or 8.4%, from $579.8 million at December 31, 2018.  The increase is primarily attributed to a $46.8 million increase in money market account balances, a $26.8 million increase in certificate of deposit account balances,  and a $2.4 million increase in saving account balances, partially offset by a $27.2 million decrease in checking account balances.  The increases in money market, certificate of deposit, and savings account balances were primarily due to  increases in customer relationships and balances from on-going sales and marketing activities.  The decrease in checking account balances was due to the timing of certain large customer transactions.

Stockholders’ equity. Stockholders’ equity totaled $50.9 million at June 30, 2019, an increase of $5.3 million, or 11.8%, from $45.6 million at December 31, 2018.  The increase in total stockholders’ equity was primarily attributed to net income, as well as the exercise of outstanding warrants to purchase common stock of the Company.


 

 

About Central Federal Corporation and CFBank

Central Federal Corporation is a financial holding company that owns 100% of the stock of CFBank, National Association (CFBank), which was formed in Ohio in 1892 and converted from a federal savings association to a national bank on December 1, 2016. CFBank has a presence in four major metro Ohio markets – Columbus, Cleveland, Cincinnati and Akron-  as well as its two branch locations in Columbiana County, Ohio.  Also,  in  March 2019, CFBank opened a branch location in Blue Ash, Ohio, which is its second location in the Cincinnati market.    CFBank provides personalized Business Banking products and services including commercial loans and leases, commercial and residential real estate loans and treasury management depository services.  As a full service commercial bank, our business, along with our products and services, is focused on serving the banking and financial needs of closely held businesses.  Our business model emphasizes personalized service, customer access to decision makers, quick execution, and the convenience of online internet banking, mobile banking, remote deposit and corporate treasury management.  In addition, CFBank provides residential lending and full service retail banking services and products.  

Additional information about the Company and CFBank is available at www.CFBankOnline.com

FORWARD LOOKING STATEMENTS

This earnings release and other materials we have filed or may file with the Securities and Exchange Commission (“SEC”) contain or may contain forward-looking statements within the meaning of the safe harbor provisions of the U.S. Private Securities Reform Act of 1995, which are made in good faith by us.  Forward-looking statements include, but are not limited to: (1) projections of revenues, income or loss, earnings or loss per common share, capital structure and other financial items; (2) plans and objectives of the management or Boards of Directors of Central Federal Corporation or CFBank, National Association; (3) statements regarding future events, actions or economic performance; and (4) statements of assumptions underlying such statements.  Words such as "estimate," "strategy," "may," "believe," "anticipate," "expect," "predict," "will," "intend," "plan," "targeted," and the negative of these terms, or similar expressions, are intended to identify forward-looking statements, but are not the exclusive means of identifying such statements.  Various risks and uncertainties may cause actual results to differ materially from those indicated by our forward-looking statements, including, without limitation, those detailed from time to time in our reports filed with the SEC, including those identified in Item 1A.  Risk Factors” of Part I of our Form 10-K filed with SEC for the year ended December 31, 2018.

Forward-looking statements are not guarantees of performance or results.  A forward-looking statement may include a statement of the assumptions or bases underlying the forward-looking statement.  We believe that we have chosen these assumptions or bases in good faith and that they are reasonable.  We caution you, however, that assumptions or bases almost always vary from actual results, and the differences between assumptions or bases and actual results can be material.  The forward-looking statements included in this earnings release speak only as of the date hereof.  We undertake no obligation to publicly release revisions to any forward-looking statements to reflect events or circumstances after the date of such statements, except to the extent required by law. 



 


 

 









 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Consolidated Statements of Income

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

($ in thousands, except share data)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(unaudited)

Three months ended

 

 

 

Six months ended

 

 



June 30,

 

 

 

June 30,

 

 



2019

 

2018

 

% change

 

2019

 

2018

 

% change

Total interest income

$

8,505 

 

$

5,867 

 

45% 

 

$

16,446 

 

$

10,971 

 

50% 

Total interest expense

 

3,276 

 

 

1,520 

 

116% 

 

 

6,117 

 

 

2,713 

 

125% 

     Net interest income

 

5,229 

 

 

4,347 

 

20% 

 

 

10,329 

 

 

8,258 

 

25% 



 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Provision for loan and lease losses

 

 -

 

 

 -

 

n/m

 

 

 -

 

 

 -

 

n/m

Net interest income after provision for loan and lease losses

 

5,229 

 

 

4,347 

 

20% 

 

 

10,329 

 

 

8,258 

 

25% 



 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Noninterest income

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

  Service charges on deposit accounts

 

138 

 

 

118 

 

17% 

 

 

262 

 

 

236 

 

11% 

  Net gain on sales of loans

 

2,362 

 

 

509 

 

364% 

 

 

3,865 

 

 

817 

 

373% 

  Other

 

65 

 

 

105 

 

-38%

 

 

132 

 

 

160 

 

-18%

     Noninterest income

 

2,565 

 

 

732 

 

250% 

 

 

4,259 

 

 

1,213 

 

251% 



 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Noninterest expense

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

  Salaries and employee benefits

 

2,643 

 

 

2,013 

 

31% 

 

 

5,144 

 

 

3,910 

 

32% 

  Occupancy and equipment

 

228 

 

 

182 

 

25% 

 

 

446 

 

 

349 

 

28% 

  Data processing

 

293 

 

 

227 

 

29% 

 

 

609 

 

 

458 

 

33% 

  Franchise and other taxes

 

106 

 

 

103 

 

3% 

 

 

212 

 

 

205 

 

3% 

  Professional fees

 

356 

 

 

254 

 

40% 

 

 

644 

 

 

504 

 

28% 

  Director fees

 

133 

 

 

98 

 

36% 

 

 

264 

 

 

195 

 

35% 

  Postage, printing and supplies

 

59 

 

 

52 

 

13% 

 

 

126 

 

 

101 

 

25% 

  Advertising and marketing

 

616 

 

 

370 

 

66% 

 

 

1,242 

 

 

637 

 

95% 

  Telephone

 

45 

 

 

38 

 

18% 

 

 

90 

 

 

70 

 

29% 

  Loan expenses

 

45 

 

 

28 

 

61% 

 

 

91 

 

 

43 

 

112% 

  Foreclosed assets, net

 

 -

 

 

 -

 

n/m

 

 

(9)

 

 

 -

 

n/m

  Depreciation

 

78 

 

 

62 

 

26% 

 

 

149 

 

 

121 

 

23% 

  FDIC premiums

 

152 

 

 

99 

 

54% 

 

 

304 

 

 

187 

 

63% 

  Regulatory assessment

 

40 

 

 

35 

 

14% 

 

 

82 

 

 

69 

 

19% 

  Other insurance

 

24 

 

 

19 

 

26% 

 

 

47 

 

 

41 

 

15% 

  Other

 

113 

 

 

90 

 

26% 

 

 

184 

 

 

194 

 

-5%

     Noninterest expense

 

4,931 

 

 

3,670 

 

34% 

 

 

9,625 

 

 

7,084 

 

36% 



 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Income before income taxes

 

2,863 

 

 

1,409 

 

103% 

 

 

4,963 

 

 

2,387 

 

108% 

Income tax expense

 

583 

 

 

279 

 

109% 

 

 

1,002 

 

 

465 

 

115% 

Net Income

$

2,280 

 

$

1,130 

 

102% 

 

$

3,961 

 

$

1,922 

 

106% 

Accretion of discount and value of warrants exercised related to Series B preferred stock

 

157 

 

 

(12)

 

n/m

 

 

183 

 

 

(38)

 

n/m

Net Income attributable to common stockholders

$

2,437 

 

$

1,118 

 

118% 

 

$

4,144 

 

$

1,884 

 

120% 



 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Share Data

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Basic earnings per common share (1)

$

0.55 

 

$

0.26 

 

 

 

$

0.95 

 

$

0.44 

 

 

Diluted earnings per common share (1)

$

0.55 

 

$

0.25 

 

 

 

$

0.93 

 

$

0.42 

 

 



 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Average common shares outstanding - basic (1)

 

4,412,726 

 

 

4,248,573 

 

 

 

 

4,384,395 

 

 

4,245,757 

 

 

Average common shares outstanding - diluted (1)

 

4,452,637 

 

 

4,488,339 

 

 

 

 

4,435,364 

 

 

4,488,206 

 

 



 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

n/m - not meaningful

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(1)  Adjusted to reflect the 1-for-5.5 reverse stock split effected on August 20, 2018

 

 

 

 

 

 

 

 

 




 

 





 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Consolidated Statements of Financial Condition

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 



 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

($ in thousands)

Jun 30,

 

Mar 31,

 

Dec 31,

 

Sept 30,

 

Jun 30,

 

(unaudited)

2019

 

2019

 

2018

 

2018

 

2018

 

Assets

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Cash and cash equivalents

$

34,323 

 

$

95,993 

 

$

67,304 

 

$

59,368 

 

$

32,739 

 

Interest-bearing deposits in other financial institutions

 

100 

 

 

100 

 

 

100 

 

 

100 

 

 

100 

 

Securities available for sale

 

10,189 

 

 

9,144 

 

 

10,114 

 

 

11,064 

 

 

11,614 

 

Loans held for sale

 

52,184 

 

 

27,920 

 

 

17,385 

 

 

24,079 

 

 

26,424 

 

Loans and leases

 

605,724 

 

 

571,580 

 

 

557,695 

 

 

500,534 

 

 

477,538 

 

 Less allowance for loan and lease losses

 

(7,029)

 

 

(7,024)

 

 

(7,012)

 

 

(7,005)

 

 

(6,981)

 

    Loans and leases, net

 

598,695 

 

 

564,556 

 

 

550,683 

 

 

493,529 

 

 

470,557 

 

FHLB and FRB stock

 

3,816 

 

 

3,816 

 

 

3,476 

 

 

3,476 

 

 

3,251 

 

Foreclosed assets, net

 

 -

 

 

 -

 

 

38 

 

 

 -

 

 

 -

 

Premises and equipment, net

 

4,032 

 

 

3,875 

 

 

3,864 

 

 

3,723 

 

 

3,678 

 

Operating lease right of use assets

 

1,967 

 

 

2,057 

 

 

 -

 

 

 -

 

 

 -

 

Bank owned life insurance

 

5,272 

 

 

5,237 

 

 

5,203 

 

 

5,168 

 

 

5,133 

 

Accrued interest receivable and other assets

 

10,415 

 

 

7,781 

 

 

6,858 

 

 

5,872 

 

 

5,433 

 

Total assets

$

720,993 

 

$

720,479 

 

$

665,025 

 

$

606,379 

 

$

558,929 

 



 

 

 

 

 

 

 

 

 

 

 

 

 

 

 



 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Liabilities and Stockholders' Equity

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Deposits

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

    Noninterest bearing

$

106,716 

 

$

130,563 

 

$

111,445 

 

$

91,083 

 

$

99,579 

 

    Interest bearing

 

521,870 

 

 

501,266 

 

 

468,341 

 

 

440,979 

 

 

388,546 

 

         Total deposits

 

628,586 

 

 

631,829 

 

 

579,786 

 

 

532,062 

 

 

488,125 

 

FHLB advances and other debt

 

18,500 

 

 

18,500 

 

 

19,500 

 

 

21,500 

 

 

19,500 

 

Advances by borrowers for taxes and insurance

 

340 

 

 

398 

 

 

827 

 

 

449 

 

 

225 

 

Operating lease liabilities

 

2,163 

 

 

2,261 

 

 

 -

 

 

 -

 

 

 -

 

Accrued interest payable and other liabilities

 

5,698 

 

 

5,081 

 

 

4,586 

 

 

3,626 

 

 

3,480 

 

Subordinated debentures

 

14,786 

 

 

14,776 

 

 

14,767 

 

 

5,155 

 

 

5,155 

 

         Total liabilities

 

670,073 

 

 

672,845 

 

 

619,466 

 

 

562,792 

 

 

516,485 

 



 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Stockholders' equity

 

50,920 

 

 

47,634 

 

 

45,559 

 

 

43,587 

 

 

42,444 

 

Total liabilities and stockholders' equity

$

720,993 

 

$

720,479 

 

$

665,025 

 

$

606,379 

 

$

558,929 

 















 


 

 



 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Consolidated Financial Highlights

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 



 

At or for the three months ended

 

At or for the six months ended

($ in thousands except per share data)

 

Jun 30,

 

Mar 31,

 

Dec 31,

 

Sept 30,

 

Jun 30,

 

 

Jun 30,

(unaudited)

 

2019

 

2019

 

2018

 

2018

 

2018

 

 

2019

 

 

2018

Earnings

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net interest income

 

$

5,229 

 

$

5,100 

 

$

4,948 

 

$

4,683 

 

$

4,347 

 

$

10,329 

 

$

8,258 

Provision for loan and lease losses

 

$

 -

 

$

 -

 

$

 -

 

$

 -

 

$

 -

 

$

 -

 

$

 -

Noninterest income

 

$

2,565 

 

$

1,694 

 

$

860 

 

$

643 

 

$

732 

 

$

4,259 

 

$

1,213 

Noninterest expense

 

$

4,931 

 

$

4,694 

 

$

4,159 

 

$

4,032 

 

$

3,670 

 

$

9,625 

 

$

7,084 

Net Income

 

$

2,280 

 

$

1,681 

 

$

1,296 

 

$

1,055 

 

$

1,130 

 

$

3,961 

 

$

1,922 

Accretion of discount and value of warrants exercised related to Series B preferred stock

 

$

157 

 

$

26 

 

$

126 

 

$

(26)

 

$

(12)

 

$

183 

 

$

(38)

Net income attributable to common stockholders

 

$

2,437 

 

$

1,707 

 

$

1,422 

 

$

1,029 

 

$

1,118 

 

$

4,144 

 

$

1,884 

Basic earnings per common share (2)

 

$

0.55 

 

$

0.39 

 

$

0.33 

 

$

0.24 

 

$

0.26 

 

$

0.95 

 

$

0.44 

Diluted earnings per common share (2)

 

$

0.55 

 

$

0.39 

 

$

0.33 

 

$

0.24 

 

$

0.25 

 

$

0.93 

 

$

0.42 



 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Performance Ratios (annualized)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Return on average assets

 

 

1.28% 

 

 

1.00% 

 

 

0.84% 

 

 

0.74% 

 

 

0.85% 

 

 

1.15% 

 

 

0.76% 

Return on average equity

 

 

18.77% 

 

 

14.57% 

 

 

11.74% 

 

 

9.85% 

 

 

10.88% 

 

 

16.73% 

 

 

9.37% 

Average yield on interest-earning assets

 

 

5.01% 

 

 

4.98% 

 

 

4.99% 

 

 

4.85% 

 

 

4.63% 

 

 

5.00% 

 

 

4.54% 

Average rate paid on interest-bearing liabilities

 

 

2.42% 

 

 

2.27% 

 

 

2.02% 

 

 

1.81% 

 

 

1.57% 

 

 

2.35% 

 

 

1.46% 

Average interest rate spread

 

 

2.59% 

 

 

2.71% 

 

 

2.97% 

 

 

3.04% 

 

 

3.06% 

 

 

2.65% 

 

 

3.08% 

Net interest margin, fully taxable equivalent

 

 

3.08% 

 

 

3.20% 

 

 

3.38% 

 

 

3.43% 

 

 

3.43% 

 

 

3.14% 

 

 

3.42% 

Efficiency ratio

 

 

63.27% 

 

 

69.09% 

 

 

71.61% 

 

 

75.70% 

 

 

72.26% 

 

 

65.98% 

 

 

74.80% 

Noninterest expense to average assets

 

 

2.77% 

 

 

2.80% 

 

 

2.71% 

 

 

2.82% 

 

 

2.76% 

 

 

2.78% 

 

 

2.79% 



 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Capital

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Tier 1 capital leverage ratio (1)

 

 

9.44% 

 

 

9.60% 

 

 

10.13% 

 

 

9.41% 

 

 

9.56% 

 

 

9.44% 

 

 

9.56% 

Total risk-based capital ratio (1)

 

 

11.95% 

 

 

12.45% 

 

 

12.37% 

 

 

12.05% 

 

 

11.97% 

 

 

11.95% 

 

 

11.97% 

Tier 1 risk-based capital ratio (1)

 

 

10.79% 

 

 

11.20% 

 

 

11.12% 

 

 

10.80% 

 

 

10.71% 

 

 

10.79% 

 

 

10.71% 

Common equity tier 1 capital to risk weighted assets (1)

 

 

10.79% 

 

 

11.20% 

 

 

11.12% 

 

 

10.80% 

 

 

10.71% 

 

 

10.79% 

 

 

10.71% 

Equity to total assets at end of period

 

 

7.06% 

 

 

6.61% 

 

 

6.85% 

 

 

7.19% 

 

 

7.59% 

 

 

7.06% 

 

 

7.59% 

Book value per common share (2)

 

$

11.39 

 

$

10.84 

 

$

10.51 

 

$

10.25 

 

$

9.98 

 

$

11.39 

 

$

9.98 

Tangible book value per common share (2)

 

$

11.39 

 

$

10.84 

 

$

10.51 

 

$

10.25 

 

$

9.98 

 

$

11.39 

 

$

9.98 

Period-end market value per common share (2)

 

$

12.04 

 

$

12.82 

 

$

11.69 

 

$

15.50 

 

$

13.20 

 

$

12.04 

 

$

13.20 

Period-end common shares outstanding (2)

 

 

4,471,365 

 

 

4,392,296 

 

 

4,335,062 

 

 

4,251,956 

 

 

4,251,766 

 

 

4,471,365 

 

 

4,251,766 

Average basic common shares outstanding (2)

 

 

4,412,726 

 

 

4,355,748 

 

 

4,298,649 

 

 

4,251,820 

 

 

4,248,573 

 

 

4,384,395 

 

 

4,245,757 

Average diluted common shares outstanding (2)

 

 

4,452,637 

 

 

4,417,775 

 

 

4,349,707 

 

 

4,367,222 

 

 

4,488,339 

 

 

4,435,364 

 

 

4,488,206 



 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Asset Quality

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Nonperforming loans

 

$

2,418 

 

$

2,078 

 

$

377 

 

$

377 

 

$

388 

 

$

2,418 

 

$

388 

Nonperforming loans to total loans

 

 

0.40% 

 

 

0.36% 

 

 

0.07% 

 

 

0.08% 

 

 

0.08% 

 

 

0.40% 

 

 

0.08% 

Nonperforming assets to total assets

 

 

0.34% 

 

 

0.29% 

 

 

0.06% 

 

 

0.06% 

 

 

0.07% 

 

 

0.34% 

 

 

0.07% 

Allowance for loan and lease losses to total loans

 

 

1.16% 

 

 

1.23% 

 

 

1.26% 

 

 

1.40% 

 

 

1.46% 

 

 

1.16% 

 

 

1.46% 

Allowance for loan and lease losses to nonperforming loans

 

 

290.69% 

 

 

388.02% 

 

 

1859.95% 

 

 

1858.09% 

 

 

1799.23% 

 

 

290.69% 

 

 

1799.23% 

Net charge-offs (recoveries)

 

$

(5)

 

$

(12)

 

$

(7)

 

$

(24)

 

$

(5)

 

$

(17)

 

$

(11)

Annualized net charge-offs (recoveries) to average loans

 

 

0.00% 

 

 

(0.01%)

 

 

(0.01%)

 

 

(0.02%)

 

 

(0.00%)

 

 

(0.01%)

 

 

(0.01%)



 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Average Balances

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Loans

 

$

590,088 

 

$

557,527 

 

$

525,483 

 

$

486,215 

 

$

448,153 

 

$

573,808 

 

$

431,708 

Assets

 

$

712,132 

 

$

671,038 

 

$

613,903 

 

$

571,415 

 

$

531,353 

 

$

691,585 

 

$

507,495 

Stockholders' equity

 

$

48,576 

 

$

46,142 

 

$

44,146 

 

$

42,830 

 

$

41,536 

 

$

47,359 

 

$

41,007 



(1)  Regulatory capital ratios of CFBank

(2)  Adjusted to reflect the 1-for-5.5 reverse stock split effected on August 20, 2018